Valuation Dialog Group

Stocks

Market Closed - BURSA MALAYSIA 09:56:27 16/10/2026 BST			5-day change	1st Jan Change
1.870 ^MYR	-4.10%		-2.09%	+11.31%

10-08	Dialog Group-Petronas JV Signs Pact with Air Products to Set Up LNG-Based Air Separation Unit in Malaysia	MT
10-07	Air Products to build LNG-based air separation unit for Petronas-led venture in Malaysia	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,307	12,019	11,624	13,486	8,915	11,003	-	-
Change	-	-26.3%	-3.29%	16.02%	-33.89%	23.42%	-	-
Enterprise Value (EV) ¹	16,780	12,542	12,066	13,616	8,855	9,599	10,151	10,138
Change	-	-25.25%	-3.8%	12.85%	-34.96%	8.4%	-3.28%	-0.13%
P/E	30x	23.7x	22.8x	23.5x	29.4x	17.7x	17.4x	16.9x
PBR	3.55x	2.38x	2.09x	2.27x	1.55x	1.75x	1.67x	1.54x
PEG	-	-3.62x	41.04x	1.9x	-0.6x	0.2x	1.7x	5x
Capitalization / Revenue	10.1x	5.18x	3.87x	4.28x	3.56x	3.64x	3.53x	3.44x
EV / Revenue	10.4x	5.41x	4.02x	4.32x	3.54x	3.33x	3.26x	3.17x
EV / EBITDA	27x	21.7x	23.3x	17.7x	19.2x	11.4x	13x	12.1x
EV / EBIT	42.6x	37x	46x	31.4x	67.3x	19.5x	24.1x	22.4x
EV / FCF	-60.5x	30.7x	18.8x	13.6x	11.4x	13.4x	39.9x	18.1x
FCF Yield	-1.65%	3.26%	5.31%	7.35%	8.8%	7.46%	2.5%	5.52%
Dividend per Share ²	0.031	0.034	0.037	0.043	0.031	0.047	0.0472	0.0505
Rate of return	1.07%	1.6%	1.8%	1.8%	1.96%	2.53%	2.42%	2.59%
EPS ²	0.0963	0.09	0.0905	0.1019	0.0538	0.1052	0.1118	0.1156
Distribution rate	32.2%	37.8%	40.9%	42.2%	57.6%	44.7%	42.2%	43.7%
Net sales ¹	1,610	2,319	3,002	3,152	2,502	2,885	3,116	3,195
EBITDA ¹	620.6	578.1	517.1	767.7	460.9	840.3	781.5	840.7
EBIT ¹	394	338.8	262.2	434.1	131.5	491.7	421.2	452.5
Net income ¹	543.1	508	510.5	575	303.8	593.6	647.1	671.3
Net Debt ¹	473.7	523.8	441.9	129.8	-60.1	-896.1	-852.5	-865.2
Reference price ²	2.890	2.130	2.060	2.390	1.580	1.950	1.950	1.950
Nbr of stocks (in thousands)	5,642,397	5,642,570	5,642,578	5,642,613	5,642,685	5,642,685	-	-
Announcement Date	19/08/21	18/08/22	15/08/23	15/08/24	20/08/25	20/08/26	-	-

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DIALOG GROUP	19.23x	3.66x	15.22x	2.21%	2.69B
SLB N.V.	19.98x	2.15x	9.85x	2.43%	71.79B
BAKER HUGHES COMPANY	18.95x	2.28x	12.87x	1.71%	54B
TENARIS S.A.	15.21x	2.09x	9.13x	4.88%	29.02B
HALLIBURTON COMPANY	13.54x	1.45x	7.91x	2.08%	27.4B
TECHNIPFMC PLC	22.08x	2.42x	11.95x	0.29%	26.76B
YANTAI JEREH OILFIELD SERVICES GROUP CO., LTD.	25.98x	4.27x	16.67x	1.1%	13.61B
SUBSEA 7 S.A.	13.22x	1.26x	5.28x	3.72%	10.22B
SAIPEM SPA	31.21x	0.51x	4.54x	3.74%	9.58B
NOV INC.	20.92x	0.78x	6.83x	2.15%	6.64B
Average	20.03x	2.09x	10.03x	2.43%	25.17B
Weighted average by Cap.	19.23x	2.12x	10.39x	2.31%